JBCC Holdings Inc
TSE:9889
JBCC Holdings Inc
TSE:9889
Price:
1 303
JPY
2.12%
Market Closed
Market Cap:
¥92.6B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
JBCC Holdings Inc
TSE:9889
|
JP |
Income Statement
Earnings Waterfall
JBCC Holdings Inc
JBCC Holdings Inc
Income Statement
JBCC Holdings Inc
JBCC Holdings Inc
Currency: JPY
| Jun-2004 | Sep-2004 | Dec-2004 | Jun-2005 | Sep-2005 | Dec-2005 | Jun-2006 | Sep-2006 | Dec-2006 | Jun-2007 | Sep-2007 | Dec-2007 | Jun-2008 | Sep-2008 | Dec-2008 | Jun-2009 | Sep-2009 | Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
6
|
0
|
0
|
10
|
18
|
25
|
36
|
35
|
37
|
37
|
34
|
32
|
27
|
27
|
26
|
27
|
31
|
33
|
35
|
34
|
34
|
33
|
33
|
34
|
32
|
31
|
28
|
24
|
19
|
15
|
12
|
11
|
11
|
10
|
9
|
7
|
6
|
6
|
6
|
6
|
7
|
8
|
18
|
21
|
23
|
24
|
16
|
16
|
16
|
16
|
12
|
11
|
9
|
8
|
5
|
7
|
9
|
9
|
6
|
10
|
9
|
9
|
3
|
0
|
0
|
0
|
|
| Revenue |
58 768
N/A
|
60 409
+3%
|
62 214
+3%
|
62 230
+0%
|
61 503
-1%
|
60 990
-1%
|
67 526
+11%
|
70 886
+5%
|
74 353
+5%
|
72 550
-2%
|
71 989
-1%
|
72 621
+1%
|
71 319
-2%
|
73 281
+3%
|
70 855
-3%
|
66 760
-6%
|
61 749
-8%
|
59 280
-4%
|
59 574
+0%
|
59 607
+0%
|
60 744
+2%
|
82 250
+35%
|
85 300
+4%
|
86 979
+2%
|
87 296
+0%
|
88 902
+2%
|
87 385
-2%
|
87 141
0%
|
89 849
+3%
|
90 265
+0%
|
90 567
+0%
|
90 681
+0%
|
90 226
-1%
|
93 668
+4%
|
93 448
0%
|
95 114
+2%
|
94 334
-1%
|
91 966
-3%
|
93 128
+1%
|
91 839
-1%
|
89 234
-3%
|
86 129
-3%
|
84 811
-2%
|
83 048
-2%
|
83 390
+0%
|
83 272
0%
|
82 873
0%
|
76 552
-8%
|
69 766
-9%
|
63 107
-10%
|
56 819
-10%
|
57 024
+0%
|
57 549
+1%
|
58 899
+2%
|
61 217
+4%
|
65 209
+7%
|
67 017
+3%
|
65 618
-2%
|
64 519
-2%
|
61 160
-5%
|
59 609
-3%
|
60 042
+1%
|
58 549
-2%
|
57 458
-2%
|
56 385
-2%
|
55 934
-1%
|
56 121
+0%
|
57 252
+2%
|
57 588
+1%
|
58 144
+1%
|
60 629
+4%
|
62 226
+3%
|
64 489
+4%
|
65 194
+1%
|
66 953
+3%
|
68 045
+2%
|
68 307
+0%
|
69 868
+2%
|
70 111
+0%
|
71 507
+2%
|
73 945
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(48 076)
|
(49 159)
|
(50 644)
|
(50 257)
|
(49 813)
|
(49 305)
|
(55 264)
|
(58 045)
|
(60 770)
|
(59 056)
|
(58 417)
|
(58 851)
|
(57 557)
|
(59 206)
|
(57 138)
|
(53 770)
|
(49 497)
|
(47 531)
|
(47 634)
|
(47 675)
|
(48 553)
|
(66 185)
|
(69 099)
|
(70 596)
|
(70 831)
|
(71 967)
|
(70 515)
|
(70 056)
|
(72 802)
|
(73 261)
|
(73 417)
|
(73 824)
|
(73 172)
|
(76 402)
|
(76 071)
|
(77 347)
|
(76 336)
|
(73 754)
|
(74 489)
|
(73 138)
|
(70 827)
|
(67 885)
|
(66 850)
|
(65 181)
|
(65 371)
|
(65 334)
|
(64 571)
|
(59 099)
|
(53 089)
|
(46 906)
|
(41 299)
|
(41 084)
|
(41 089)
|
(41 927)
|
(43 687)
|
(46 896)
|
(48 231)
|
(47 153)
|
(46 372)
|
(43 508)
|
(42 274)
|
(42 700)
|
(41 332)
|
(40 424)
|
(39 459)
|
(38 929)
|
(38 900)
|
(39 762)
|
(39 915)
|
(40 133)
|
(42 217)
|
(43 395)
|
(45 132)
|
(45 813)
|
(47 329)
|
(48 019)
|
(48 187)
|
(48 896)
|
(48 186)
|
(48 938)
|
(50 398)
|
|
| Gross Profit |
10 692
N/A
|
11 249
+5%
|
11 570
+3%
|
11 973
+3%
|
11 690
-2%
|
11 685
0%
|
12 262
+5%
|
12 841
+5%
|
13 583
+6%
|
13 494
-1%
|
13 572
+1%
|
13 770
+1%
|
13 762
0%
|
14 075
+2%
|
13 717
-3%
|
12 990
-5%
|
12 252
-6%
|
11 749
-4%
|
11 940
+2%
|
11 932
0%
|
12 191
+2%
|
16 065
+32%
|
16 201
+1%
|
16 383
+1%
|
16 465
+1%
|
16 935
+3%
|
16 870
0%
|
17 085
+1%
|
17 047
0%
|
17 004
0%
|
17 150
+1%
|
16 857
-2%
|
17 054
+1%
|
17 266
+1%
|
17 377
+1%
|
17 767
+2%
|
17 998
+1%
|
18 212
+1%
|
18 639
+2%
|
18 701
+0%
|
18 407
-2%
|
18 244
-1%
|
17 961
-2%
|
17 867
-1%
|
18 019
+1%
|
17 938
0%
|
18 302
+2%
|
17 453
-5%
|
16 677
-4%
|
16 201
-3%
|
15 520
-4%
|
15 940
+3%
|
16 460
+3%
|
16 972
+3%
|
17 530
+3%
|
18 313
+4%
|
18 786
+3%
|
18 465
-2%
|
18 147
-2%
|
17 652
-3%
|
17 335
-2%
|
17 342
+0%
|
17 217
-1%
|
17 034
-1%
|
16 926
-1%
|
17 005
+0%
|
17 221
+1%
|
17 490
+2%
|
17 673
+1%
|
18 011
+2%
|
18 412
+2%
|
18 831
+2%
|
19 357
+3%
|
19 381
+0%
|
19 624
+1%
|
20 026
+2%
|
20 120
+0%
|
20 972
+4%
|
21 925
+5%
|
22 569
+3%
|
23 547
+4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(8 846)
|
(9 522)
|
(9 934)
|
(10 176)
|
(9 939)
|
(9 970)
|
(10 451)
|
(10 803)
|
(11 257)
|
(11 231)
|
(11 243)
|
(11 283)
|
(11 464)
|
(11 658)
|
(11 581)
|
(11 344)
|
(11 174)
|
(11 020)
|
(11 004)
|
(11 030)
|
(11 184)
|
(14 789)
|
(14 865)
|
(15 020)
|
(15 113)
|
(15 398)
|
(15 437)
|
(15 403)
|
(15 291)
|
(15 124)
|
(15 367)
|
(15 662)
|
(16 153)
|
(16 400)
|
(16 462)
|
(16 464)
|
(16 317)
|
(16 579)
|
(16 726)
|
(16 747)
|
(16 764)
|
(16 514)
|
(16 310)
|
(16 085)
|
(16 000)
|
(16 083)
|
(16 301)
|
(15 506)
|
(14 757)
|
(14 141)
|
(13 276)
|
(13 576)
|
(13 963)
|
(14 341)
|
(14 638)
|
(15 000)
|
(15 128)
|
(15 004)
|
(14 925)
|
(14 792)
|
(14 841)
|
(14 739)
|
(14 694)
|
(14 318)
|
(14 111)
|
(13 922)
|
(14 021)
|
(14 027)
|
(14 026)
|
(14 247)
|
(14 501)
|
(14 833)
|
(15 092)
|
(14 959)
|
(14 805)
|
(14 704)
|
(14 453)
|
(14 817)
|
(15 607)
|
(16 075)
|
(16 664)
|
|
| Selling, General & Administrative |
(8 846)
|
(9 548)
|
(9 934)
|
(10 176)
|
(9 939)
|
(9 970)
|
(10 451)
|
(10 319)
|
(11 257)
|
(11 231)
|
(11 295)
|
(11 283)
|
(11 336)
|
(11 815)
|
(11 182)
|
(10 939)
|
(10 778)
|
(10 603)
|
(10 557)
|
(10 555)
|
(10 675)
|
(14 290)
|
(14 389)
|
(14 710)
|
(14 982)
|
(14 653)
|
(15 436)
|
(15 400)
|
(15 289)
|
(14 434)
|
(15 364)
|
(15 661)
|
(16 152)
|
(15 699)
|
(16 460)
|
(16 463)
|
(16 315)
|
(16 017)
|
(16 726)
|
(16 746)
|
(16 763)
|
(16 137)
|
(16 308)
|
(16 083)
|
(15 999)
|
(15 780)
|
(16 301)
|
(15 506)
|
(14 755)
|
(13 894)
|
(13 275)
|
(13 574)
|
(13 962)
|
(13 895)
|
(14 637)
|
(15 001)
|
(15 129)
|
(14 585)
|
(14 924)
|
(14 789)
|
(14 839)
|
(14 371)
|
(14 495)
|
(14 197)
|
(13 990)
|
(13 583)
|
(13 939)
|
(14 027)
|
(14 025)
|
(13 922)
|
(14 513)
|
(14 833)
|
(15 092)
|
(14 637)
|
(14 803)
|
(14 700)
|
(14 449)
|
(14 448)
|
(15 521)
|
(15 991)
|
(16 663)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(73)
|
(162)
|
(229)
|
(249)
|
(251)
|
(281)
|
(305)
|
(333)
|
(373)
|
(520)
|
0
|
0
|
0
|
(765)
|
0
|
0
|
0
|
(709)
|
0
|
0
|
0
|
(721)
|
0
|
0
|
0
|
(563)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(302)
|
0
|
0
|
0
|
(246)
|
0
|
0
|
0
|
(445)
|
0
|
0
|
0
|
(418)
|
0
|
0
|
0
|
(366)
|
0
|
0
|
0
|
(338)
|
0
|
0
|
0
|
(324)
|
0
|
0
|
0
|
(320)
|
0
|
0
|
0
|
(368)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(55)
|
(113)
|
(170)
|
(156)
|
(145)
|
(136)
|
(142)
|
(142)
|
(136)
|
21
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
26
|
0
|
0
|
0
|
0
|
0
|
(484)
|
0
|
0
|
52
|
0
|
0
|
432
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(476)
|
(310)
|
(131)
|
(1)
|
0
|
(3)
|
(2)
|
(2)
|
(3)
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
0
|
(378)
|
(2)
|
0
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(199)
|
(121)
|
(121)
|
(1)
|
(82)
|
0
|
(1)
|
(1)
|
12
|
0
|
0
|
(2)
|
(2)
|
(4)
|
(4)
|
(1)
|
(86)
|
(84)
|
(1)
|
|
| Operating Income |
1 846
N/A
|
1 728
-6%
|
1 636
-5%
|
1 797
+10%
|
1 751
-3%
|
1 715
-2%
|
1 811
+6%
|
2 038
+13%
|
2 326
+14%
|
2 263
-3%
|
2 329
+3%
|
2 487
+7%
|
2 298
-8%
|
2 417
+5%
|
2 136
-12%
|
1 646
-23%
|
1 078
-35%
|
729
-32%
|
936
+28%
|
902
-4%
|
1 007
+12%
|
1 276
+27%
|
1 336
+5%
|
1 363
+2%
|
1 352
-1%
|
1 537
+14%
|
1 433
-7%
|
1 682
+17%
|
1 756
+4%
|
1 880
+7%
|
1 783
-5%
|
1 195
-33%
|
901
-25%
|
866
-4%
|
915
+6%
|
1 303
+42%
|
1 681
+29%
|
1 633
-3%
|
1 913
+17%
|
1 954
+2%
|
1 643
-16%
|
1 730
+5%
|
1 651
-5%
|
1 782
+8%
|
2 019
+13%
|
1 855
-8%
|
2 001
+8%
|
1 947
-3%
|
1 920
-1%
|
2 060
+7%
|
2 244
+9%
|
2 364
+5%
|
2 497
+6%
|
2 631
+5%
|
2 892
+10%
|
3 313
+15%
|
3 658
+10%
|
3 461
-5%
|
3 222
-7%
|
2 860
-11%
|
2 494
-13%
|
2 603
+4%
|
2 523
-3%
|
2 716
+8%
|
2 815
+4%
|
3 083
+10%
|
3 200
+4%
|
3 463
+8%
|
3 647
+5%
|
3 764
+3%
|
3 911
+4%
|
3 998
+2%
|
4 265
+7%
|
4 422
+4%
|
4 819
+9%
|
5 322
+10%
|
5 667
+6%
|
6 155
+9%
|
6 318
+3%
|
6 494
+3%
|
6 883
+6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
30
|
15
|
(19)
|
(40)
|
(20)
|
(23)
|
(12)
|
(22)
|
(27)
|
(21)
|
(22)
|
(17)
|
(6)
|
(20)
|
(16)
|
(8)
|
64
|
47
|
37
|
58
|
48
|
69
|
70
|
38
|
0
|
45
|
123
|
129
|
171
|
104
|
33
|
54
|
44
|
59
|
43
|
(3)
|
(80)
|
(62)
|
(42)
|
1
|
95
|
73
|
107
|
142
|
69
|
71
|
41
|
12
|
92
|
78
|
86
|
82
|
44
|
48
|
40
|
23
|
(15)
|
5
|
91
|
111
|
184
|
174
|
124
|
121
|
389
|
382
|
353
|
355
|
|
| Non-Reccuring Items |
(157)
|
(93)
|
(72)
|
(42)
|
(54)
|
438
|
430
|
470
|
13
|
(18)
|
(14)
|
146
|
(23)
|
18
|
(207)
|
(82)
|
(180)
|
(256)
|
(414)
|
(324)
|
(277)
|
(456)
|
(256)
|
(263)
|
(431)
|
(254)
|
(250)
|
(293)
|
(66)
|
(94)
|
(23)
|
11
|
(6)
|
20
|
(46)
|
(23)
|
(6)
|
(13)
|
(91)
|
(549)
|
(548)
|
(591)
|
(513)
|
(66)
|
(87)
|
(44)
|
(44)
|
(30)
|
(22)
|
(21)
|
(8)
|
(9)
|
3
|
(37)
|
0
|
(40)
|
(40)
|
(425)
|
(239)
|
(277)
|
(277)
|
(11)
|
0
|
0
|
0
|
(81)
|
0
|
(68)
|
(68)
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(84)
|
0
|
0
|
(40)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
115
|
0
|
211
|
262
|
147
|
39
|
235
|
190
|
190
|
190
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
87
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(29)
|
(32)
|
28
|
28
|
470
|
10
|
14
|
(420)
|
6
|
14
|
84
|
54
|
34
|
(59)
|
(5)
|
25
|
75
|
71
|
91
|
62
|
64
|
71
|
69
|
75
|
108
|
115
|
138
|
100
|
111
|
57
|
111
|
126
|
109
|
65
|
99
|
115
|
67
|
57
|
33
|
22
|
50
|
284
|
55
|
38
|
50
|
44
|
47
|
66
|
62
|
54
|
65
|
72
|
78
|
78
|
35
|
18
|
18
|
76
|
66
|
62
|
72
|
83
|
185
|
270
|
240
|
133
|
168
|
157
|
153
|
119
|
137
|
68
|
61
|
72
|
100
|
101
|
134
|
98
|
88
|
114
|
118
|
|
| Pre-Tax Income |
1 660
N/A
|
1 603
-3%
|
1 592
-1%
|
1 783
+12%
|
2 167
+22%
|
2 163
0%
|
2 255
+4%
|
2 088
-7%
|
2 345
+12%
|
2 259
-4%
|
2 399
+6%
|
2 687
+12%
|
2 342
-13%
|
2 406
+3%
|
1 939
-19%
|
1 570
-19%
|
933
-41%
|
524
-44%
|
590
+13%
|
628
+6%
|
772
+23%
|
864
+12%
|
1 128
+31%
|
1 153
+2%
|
1 012
-12%
|
1 392
+38%
|
1 301
-7%
|
1 474
+13%
|
1 794
+22%
|
1 908
+6%
|
1 920
+1%
|
1 370
-29%
|
1 063
-22%
|
999
-6%
|
1 037
+4%
|
1 465
+41%
|
1 780
+22%
|
1 677
-6%
|
1 900
+13%
|
1 550
-18%
|
1 389
-10%
|
1 594
+15%
|
1 508
-5%
|
2 049
+36%
|
2 183
+7%
|
1 938
-11%
|
2 298
+19%
|
2 216
-4%
|
2 147
-3%
|
2 203
+3%
|
2 239
+2%
|
2 385
+7%
|
2 579
+8%
|
2 767
+7%
|
3 000
+8%
|
3 398
+13%
|
3 778
+11%
|
3 181
-16%
|
3 120
-2%
|
2 686
-14%
|
2 301
-14%
|
2 854
+24%
|
2 786
-2%
|
3 072
+10%
|
3 137
+2%
|
3 201
+2%
|
3 416
+7%
|
3 592
+5%
|
3 755
+5%
|
3 880
+3%
|
4 053
+4%
|
4 157
+3%
|
4 437
+7%
|
4 678
+5%
|
5 093
+9%
|
5 547
+9%
|
5 897
+6%
|
6 558
+11%
|
6 788
+4%
|
6 961
+3%
|
7 316
+5%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(823)
|
(819)
|
(810)
|
(902)
|
(1 072)
|
(1 064)
|
(1 120)
|
(1 016)
|
(1 147)
|
(1 104)
|
(1 168)
|
(1 301)
|
(1 158)
|
(1 194)
|
(984)
|
(826)
|
(524)
|
(331)
|
(379)
|
(420)
|
(462)
|
(625)
|
(722)
|
(739)
|
(995)
|
(1 187)
|
(1 150)
|
(1 214)
|
(1 032)
|
(950)
|
(920)
|
(683)
|
(562)
|
(603)
|
(616)
|
(784)
|
(911)
|
(1 292)
|
(1 390)
|
(1 431)
|
(1 363)
|
(1 060)
|
(997)
|
(947)
|
(949)
|
(661)
|
(925)
|
(918)
|
(856)
|
(1 013)
|
(825)
|
(858)
|
(943)
|
(983)
|
(1 104)
|
(1 237)
|
(1 346)
|
(1 227)
|
(1 230)
|
(1 128)
|
(1 043)
|
(918)
|
(845)
|
(859)
|
(858)
|
(952)
|
(1 027)
|
(1 096)
|
(1 145)
|
(1 201)
|
(1 248)
|
(1 290)
|
(1 378)
|
(1 491)
|
(1 637)
|
(1 747)
|
(1 833)
|
(1 954)
|
(2 043)
|
(2 158)
|
(2 276)
|
|
| Income from Continuing Operations |
837
|
783
|
782
|
881
|
1 095
|
1 099
|
1 135
|
1 072
|
1 198
|
1 155
|
1 231
|
1 386
|
1 184
|
1 212
|
955
|
744
|
409
|
193
|
211
|
208
|
310
|
239
|
406
|
414
|
17
|
205
|
151
|
260
|
762
|
958
|
1 000
|
687
|
501
|
396
|
421
|
681
|
869
|
385
|
510
|
119
|
26
|
534
|
511
|
1 102
|
1 234
|
1 277
|
1 373
|
1 298
|
1 291
|
1 190
|
1 414
|
1 527
|
1 636
|
1 784
|
1 896
|
2 161
|
2 432
|
1 954
|
1 890
|
1 558
|
1 258
|
1 936
|
1 941
|
2 213
|
2 279
|
2 249
|
2 389
|
2 496
|
2 610
|
2 679
|
2 805
|
2 867
|
3 059
|
3 187
|
3 456
|
3 800
|
4 064
|
4 604
|
4 745
|
4 803
|
5 040
|
|
| Income to Minority Interest |
(34)
|
(20)
|
(1)
|
(4)
|
(104)
|
(127)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(31)
|
(82)
|
(67)
|
(41)
|
(2)
|
(29)
|
(27)
|
(53)
|
(65)
|
(67)
|
(85)
|
(95)
|
(109)
|
(121)
|
(79)
|
(166)
|
(162)
|
(139)
|
(140)
|
(32)
|
(13)
|
(45)
|
(59)
|
(53)
|
(48)
|
(25)
|
(97)
|
(73)
|
(83)
|
(71)
|
(8)
|
(22)
|
(1)
|
(1)
|
(3)
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
802
N/A
|
762
-5%
|
780
+2%
|
876
+12%
|
988
+13%
|
970
-2%
|
1 023
+5%
|
1 054
+3%
|
1 197
+14%
|
1 155
-4%
|
1 228
+6%
|
1 385
+13%
|
1 181
-15%
|
1 212
+3%
|
955
-21%
|
715
-25%
|
327
-54%
|
124
-62%
|
168
+35%
|
203
+21%
|
275
+35%
|
206
-25%
|
345
+67%
|
344
0%
|
(53)
N/A
|
120
N/A
|
56
-53%
|
150
+168%
|
642
+328%
|
878
+37%
|
834
-5%
|
524
-37%
|
361
-31%
|
254
-30%
|
386
+52%
|
666
+73%
|
822
+23%
|
324
-61%
|
455
+40%
|
69
-85%
|
(2)
N/A
|
436
N/A
|
438
+0%
|
1 018
+132%
|
1 163
+14%
|
1 269
+9%
|
1 350
+6%
|
1 297
-4%
|
1 290
-1%
|
1 186
-8%
|
1 415
+19%
|
1 526
+8%
|
1 634
+7%
|
1 782
+9%
|
1 893
+6%
|
2 159
+14%
|
2 429
+13%
|
1 951
-20%
|
1 887
-3%
|
1 553
-18%
|
1 254
-19%
|
1 931
+54%
|
1 935
+0%
|
2 208
+14%
|
2 275
+3%
|
2 245
-1%
|
2 386
+6%
|
2 494
+5%
|
2 609
+5%
|
2 679
+3%
|
2 805
+5%
|
2 867
+2%
|
3 058
+7%
|
3 187
+4%
|
3 457
+8%
|
3 801
+10%
|
4 064
+7%
|
4 603
+13%
|
4 743
+3%
|
4 802
+1%
|
5 039
+5%
|
|
| EPS (Diluted) |
9.14
N/A
|
34.63
+279%
|
35.47
+2%
|
9.94
-72%
|
44.9
+352%
|
44.09
-2%
|
11.98
-73%
|
47.9
+300%
|
57
+19%
|
14.1
-75%
|
61.4
+335%
|
69.25
+13%
|
15.15
-78%
|
60.6
+300%
|
50.26
-17%
|
9.85
-80%
|
18.16
+84%
|
6.88
-62%
|
2.42
-65%
|
2.93
+21%
|
3.98
+36%
|
2.98
-25%
|
5.02
+68%
|
5.01
0%
|
-0.77
N/A
|
1.75
N/A
|
0.82
-53%
|
2.2
+168%
|
9.43
+329%
|
12.9
+37%
|
12.25
-5%
|
7.69
-37%
|
5.3
-31%
|
3.73
-30%
|
5.67
+52%
|
9.78
+72%
|
12.07
+23%
|
4.76
-61%
|
6.68
+40%
|
1.01
-85%
|
-0.02
N/A
|
6.4
N/A
|
6.43
+0%
|
15.05
+134%
|
17.26
+15%
|
18.77
+9%
|
20.1
+7%
|
19.38
-4%
|
19.24
-1%
|
17.69
-8%
|
21.11
+19%
|
22.73
+8%
|
24.33
+7%
|
26.6
+9%
|
28.69
+8%
|
32.68
+14%
|
37.62
+15%
|
29.94
-20%
|
29.47
-2%
|
24.17
-18%
|
19.46
-19%
|
30.04
+54%
|
30.03
0%
|
34.12
+14%
|
35.4
+4%
|
35.06
-1%
|
38.14
+9%
|
39.69
+4%
|
41.41
+4%
|
42.63
+3%
|
44.56
+5%
|
45.42
+2%
|
48.87
+8%
|
50.85
+4%
|
55.81
+10%
|
61.24
+10%
|
65.42
+7%
|
74.17
+13%
|
76.29
+3%
|
76.93
+1%
|
80.96
+5%
|
|
Switch to:
Switch to:
See Also
Discover More
